贷款48.07万（公积金贷款）房贷，还款14年1个月的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：48.07万
还款月数：14年1个月
每月还款：3456.38元
利息总额：10.35万
本息合计：58.41万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 3456.38 | 1141.58 | 2314.80 | 478351.20 |
| 2 | 2024-07 | 3456.38 | 1136.08 | 2320.30 | 476030.90 |
| 3 | 2024-08 | 3456.38 | 1130.57 | 2325.81 | 473705.10 |
| 4 | 2024-09 | 3456.38 | 1125.05 | 2331.33 | 471373.76 |
| 5 | 2024-10 | 3456.38 | 1119.51 | 2336.87 | 469036.90 |
| 6 | 2024-11 | 3456.38 | 1113.96 | 2342.42 | 466694.48 |
| 7 | 2024-12 | 3456.38 | 1108.40 | 2347.98 | 464346.50 |
| 8 | 2025-01 | 3456.38 | 1102.82 | 2353.56 | 461992.94 |
| 9 | 2025-02 | 3456.38 | 1097.23 | 2359.15 | 459633.79 |
| 10 | 2025-03 | 3456.38 | 1091.63 | 2364.75 | 457269.04 |
| 11 | 2025-04 | 3456.38 | 1086.01 | 2370.37 | 454898.67 |
| 12 | 2025-05 | 3456.38 | 1080.38 | 2376.00 | 452522.68 |
| 13 | 2025-06 | 3456.38 | 1074.74 | 2381.64 | 450141.04 |
| 14 | 2025-07 | 3456.38 | 1069.08 | 2387.30 | 447753.74 |
| 15 | 2025-08 | 3456.38 | 1063.42 | 2392.97 | 445360.77 |
| 16 | 2025-09 | 3456.38 | 1057.73 | 2398.65 | 442962.13 |
| 17 | 2025-10 | 3456.38 | 1052.04 | 2404.35 | 440557.78 |
| 18 | 2025-11 | 3456.38 | 1046.32 | 2410.06 | 438147.72 |
| 19 | 2025-12 | 3456.38 | 1040.60 | 2415.78 | 435731.94 |
| 20 | 2026-01 | 3456.38 | 1034.86 | 2421.52 | 433310.43 |
| 21 | 2026-02 | 3456.38 | 1029.11 | 2427.27 | 430883.16 |
| 22 | 2026-03 | 3456.38 | 1023.35 | 2433.03 | 428450.12 |
| 23 | 2026-04 | 3456.38 | 1017.57 | 2438.81 | 426011.31 |
| 24 | 2026-05 | 3456.38 | 1011.78 | 2444.60 | 423566.71 |
| 25 | 2026-06 | 3456.38 | 1005.97 | 2450.41 | 421116.30 |
| 26 | 2026-07 | 3456.38 | 1000.15 | 2456.23 | 418660.07 |
| 27 | 2026-08 | 3456.38 | 994.32 | 2462.06 | 416198.00 |
| 28 | 2026-09 | 3456.38 | 988.47 | 2467.91 | 413730.09 |
| 29 | 2026-10 | 3456.38 | 982.61 | 2473.77 | 411256.32 |
| 30 | 2026-11 | 3456.38 | 976.73 | 2479.65 | 408776.67 |
| 31 | 2026-12 | 3456.38 | 970.84 | 2485.54 | 406291.14 |
| 32 | 2027-01 | 3456.38 | 964.94 | 2491.44 | 403799.70 |
| 33 | 2027-02 | 3456.38 | 959.02 | 2497.36 | 401302.34 |
| 34 | 2027-03 | 3456.38 | 953.09 | 2503.29 | 398799.05 |
| 35 | 2027-04 | 3456.38 | 947.15 | 2509.23 | 396289.82 |
| 36 | 2027-05 | 3456.38 | 941.19 | 2515.19 | 393774.63 |
| 37 | 2027-06 | 3456.38 | 935.21 | 2521.17 | 391253.46 |
| 38 | 2027-07 | 3456.38 | 929.23 | 2527.15 | 388726.31 |
| 39 | 2027-08 | 3456.38 | 923.22 | 2533.16 | 386193.15 |
| 40 | 2027-09 | 3456.38 | 917.21 | 2539.17 | 383653.98 |
| 41 | 2027-10 | 3456.38 | 911.18 | 2545.20 | 381108.78 |
| 42 | 2027-11 | 3456.38 | 905.13 | 2551.25 | 378557.53 |
| 43 | 2027-12 | 3456.38 | 899.07 | 2557.31 | 376000.22 |
| 44 | 2028-01 | 3456.38 | 893.00 | 2563.38 | 373436.84 |
| 45 | 2028-02 | 3456.38 | 886.91 | 2569.47 | 370867.37 |
| 46 | 2028-03 | 3456.38 | 880.81 | 2575.57 | 368291.80 |
| 47 | 2028-04 | 3456.38 | 874.69 | 2581.69 | 365710.11 |
| 48 | 2028-05 | 3456.38 | 868.56 | 2587.82 | 363122.29 |
| 49 | 2028-06 | 3456.38 | 862.42 | 2593.97 | 360528.33 |
| 50 | 2028-07 | 3456.38 | 856.25 | 2600.13 | 357928.20 |
| 51 | 2028-08 | 3456.38 | 850.08 | 2606.30 | 355321.90 |
| 52 | 2028-09 | 3456.38 | 843.89 | 2612.49 | 352709.41 |
| 53 | 2028-10 | 3456.38 | 837.68 | 2618.70 | 350090.71 |
| 54 | 2028-11 | 3456.38 | 831.47 | 2624.92 | 347465.80 |
| 55 | 2028-12 | 3456.38 | 825.23 | 2631.15 | 344834.65 |
| 56 | 2029-01 | 3456.38 | 818.98 | 2637.40 | 342197.25 |
| 57 | 2029-02 | 3456.38 | 812.72 | 2643.66 | 339553.59 |
| 58 | 2029-03 | 3456.38 | 806.44 | 2649.94 | 336903.65 |
| 59 | 2029-04 | 3456.38 | 800.15 | 2656.23 | 334247.41 |
| 60 | 2029-05 | 3456.38 | 793.84 | 2662.54 | 331584.87 |
| 61 | 2029-06 | 3456.38 | 787.51 | 2668.87 | 328916.00 |
| 62 | 2029-07 | 3456.38 | 781.18 | 2675.21 | 326240.79 |
| 63 | 2029-08 | 3456.38 | 774.82 | 2681.56 | 323559.24 |
| 64 | 2029-09 | 3456.38 | 768.45 | 2687.93 | 320871.31 |
| 65 | 2029-10 | 3456.38 | 762.07 | 2694.31 | 318177.00 |
| 66 | 2029-11 | 3456.38 | 755.67 | 2700.71 | 315476.29 |
| 67 | 2029-12 | 3456.38 | 749.26 | 2707.12 | 312769.16 |
| 68 | 2030-01 | 3456.38 | 742.83 | 2713.55 | 310055.61 |
| 69 | 2030-02 | 3456.38 | 736.38 | 2720.00 | 307335.61 |
| 70 | 2030-03 | 3456.38 | 729.92 | 2726.46 | 304609.15 |
| 71 | 2030-04 | 3456.38 | 723.45 | 2732.93 | 301876.21 |
| 72 | 2030-05 | 3456.38 | 716.96 | 2739.42 | 299136.79 |
| 73 | 2030-06 | 3456.38 | 710.45 | 2745.93 | 296390.86 |
| 74 | 2030-07 | 3456.38 | 703.93 | 2752.45 | 293638.41 |
| 75 | 2030-08 | 3456.38 | 697.39 | 2758.99 | 290879.42 |
| 76 | 2030-09 | 3456.38 | 690.84 | 2765.54 | 288113.87 |
| 77 | 2030-10 | 3456.38 | 684.27 | 2772.11 | 285341.76 |
| 78 | 2030-11 | 3456.38 | 677.69 | 2778.69 | 282563.07 |
| 79 | 2030-12 | 3456.38 | 671.09 | 2785.29 | 279777.77 |
| 80 | 2031-01 | 3456.38 | 664.47 | 2791.91 | 276985.87 |
| 81 | 2031-02 | 3456.38 | 657.84 | 2798.54 | 274187.33 |
| 82 | 2031-03 | 3456.38 | 651.19 | 2805.19 | 271382.14 |
| 83 | 2031-04 | 3456.38 | 644.53 | 2811.85 | 268570.29 |
| 84 | 2031-05 | 3456.38 | 637.85 | 2818.53 | 265751.76 |
| 85 | 2031-06 | 3456.38 | 631.16 | 2825.22 | 262926.54 |
| 86 | 2031-07 | 3456.38 | 624.45 | 2831.93 | 260094.61 |
| 87 | 2031-08 | 3456.38 | 617.72 | 2838.66 | 257255.96 |
| 88 | 2031-09 | 3456.38 | 610.98 | 2845.40 | 254410.56 |
| 89 | 2031-10 | 3456.38 | 604.23 | 2852.16 | 251558.40 |
| 90 | 2031-11 | 3456.38 | 597.45 | 2858.93 | 248699.47 |
| 91 | 2031-12 | 3456.38 | 590.66 | 2865.72 | 245833.75 |
| 92 | 2032-01 | 3456.38 | 583.86 | 2872.53 | 242961.23 |
| 93 | 2032-02 | 3456.38 | 577.03 | 2879.35 | 240081.88 |
| 94 | 2032-03 | 3456.38 | 570.19 | 2886.19 | 237195.69 |
| 95 | 2032-04 | 3456.38 | 563.34 | 2893.04 | 234302.65 |
| 96 | 2032-05 | 3456.38 | 556.47 | 2899.91 | 231402.74 |
| 97 | 2032-06 | 3456.38 | 549.58 | 2906.80 | 228495.94 |
| 98 | 2032-07 | 3456.38 | 542.68 | 2913.70 | 225582.24 |
| 99 | 2032-08 | 3456.38 | 535.76 | 2920.62 | 222661.61 |
| 100 | 2032-09 | 3456.38 | 528.82 | 2927.56 | 219734.05 |
| 101 | 2032-10 | 3456.38 | 521.87 | 2934.51 | 216799.54 |
| 102 | 2032-11 | 3456.38 | 514.90 | 2941.48 | 213858.06 |
| 103 | 2032-12 | 3456.38 | 507.91 | 2948.47 | 210909.59 |
| 104 | 2033-01 | 3456.38 | 500.91 | 2955.47 | 207954.12 |
| 105 | 2033-02 | 3456.38 | 493.89 | 2962.49 | 204991.63 |
| 106 | 2033-03 | 3456.38 | 486.86 | 2969.53 | 202022.11 |
| 107 | 2033-04 | 3456.38 | 479.80 | 2976.58 | 199045.53 |
| 108 | 2033-05 | 3456.38 | 472.73 | 2983.65 | 196061.88 |
| 109 | 2033-06 | 3456.38 | 465.65 | 2990.73 | 193071.14 |
| 110 | 2033-07 | 3456.38 | 458.54 | 2997.84 | 190073.31 |
| 111 | 2033-08 | 3456.38 | 451.42 | 3004.96 | 187068.35 |
| 112 | 2033-09 | 3456.38 | 444.29 | 3012.09 | 184056.26 |
| 113 | 2033-10 | 3456.38 | 437.13 | 3019.25 | 181037.01 |
| 114 | 2033-11 | 3456.38 | 429.96 | 3026.42 | 178010.59 |
| 115 | 2033-12 | 3456.38 | 422.78 | 3033.61 | 174976.99 |
| 116 | 2034-01 | 3456.38 | 415.57 | 3040.81 | 171936.18 |
| 117 | 2034-02 | 3456.38 | 408.35 | 3048.03 | 168888.14 |
| 118 | 2034-03 | 3456.38 | 401.11 | 3055.27 | 165832.87 |
| 119 | 2034-04 | 3456.38 | 393.85 | 3062.53 | 162770.34 |
| 120 | 2034-05 | 3456.38 | 386.58 | 3069.80 | 159700.54 |
| 121 | 2034-06 | 3456.38 | 379.29 | 3077.09 | 156623.45 |
| 122 | 2034-07 | 3456.38 | 371.98 | 3084.40 | 153539.05 |
| 123 | 2034-08 | 3456.38 | 364.66 | 3091.73 | 150447.32 |
| 124 | 2034-09 | 3456.38 | 357.31 | 3099.07 | 147348.25 |
| 125 | 2034-10 | 3456.38 | 349.95 | 3106.43 | 144241.83 |
| 126 | 2034-11 | 3456.38 | 342.57 | 3113.81 | 141128.02 |
| 127 | 2034-12 | 3456.38 | 335.18 | 3121.20 | 138006.82 |
| 128 | 2035-01 | 3456.38 | 327.77 | 3128.61 | 134878.20 |
| 129 | 2035-02 | 3456.38 | 320.34 | 3136.05 | 131742.16 |
| 130 | 2035-03 | 3456.38 | 312.89 | 3143.49 | 128598.66 |
| 131 | 2035-04 | 3456.38 | 305.42 | 3150.96 | 125447.70 |
| 132 | 2035-05 | 3456.38 | 297.94 | 3158.44 | 122289.26 |
| 133 | 2035-06 | 3456.38 | 290.44 | 3165.94 | 119123.32 |
| 134 | 2035-07 | 3456.38 | 282.92 | 3173.46 | 115949.85 |
| 135 | 2035-08 | 3456.38 | 275.38 | 3181.00 | 112768.85 |
| 136 | 2035-09 | 3456.38 | 267.83 | 3188.55 | 109580.30 |
| 137 | 2035-10 | 3456.38 | 260.25 | 3196.13 | 106384.17 |
| 138 | 2035-11 | 3456.38 | 252.66 | 3203.72 | 103180.45 |
| 139 | 2035-12 | 3456.38 | 245.05 | 3211.33 | 99969.13 |
| 140 | 2036-01 | 3456.38 | 237.43 | 3218.95 | 96750.17 |
| 141 | 2036-02 | 3456.38 | 229.78 | 3226.60 | 93523.57 |
| 142 | 2036-03 | 3456.38 | 222.12 | 3234.26 | 90289.31 |
| 143 | 2036-04 | 3456.38 | 214.44 | 3241.94 | 87047.37 |
| 144 | 2036-05 | 3456.38 | 206.74 | 3249.64 | 83797.72 |
| 145 | 2036-06 | 3456.38 | 199.02 | 3257.36 | 80540.36 |
| 146 | 2036-07 | 3456.38 | 191.28 | 3265.10 | 77275.26 |
| 147 | 2036-08 | 3456.38 | 183.53 | 3272.85 | 74002.41 |
| 148 | 2036-09 | 3456.38 | 175.76 | 3280.63 | 70721.79 |
| 149 | 2036-10 | 3456.38 | 167.96 | 3288.42 | 67433.37 |
| 150 | 2036-11 | 3456.38 | 160.15 | 3296.23 | 64137.14 |
| 151 | 2036-12 | 3456.38 | 152.33 | 3304.06 | 60833.09 |
| 152 | 2037-01 | 3456.38 | 144.48 | 3311.90 | 57521.18 |
| 153 | 2037-02 | 3456.38 | 136.61 | 3319.77 | 54201.42 |
| 154 | 2037-03 | 3456.38 | 128.73 | 3327.65 | 50873.76 |
| 155 | 2037-04 | 3456.38 | 120.83 | 3335.56 | 47538.21 |
| 156 | 2037-05 | 3456.38 | 112.90 | 3343.48 | 44194.73 |
| 157 | 2037-06 | 3456.38 | 104.96 | 3351.42 | 40843.31 |
| 158 | 2037-07 | 3456.38 | 97.00 | 3359.38 | 37483.93 |
| 159 | 2037-08 | 3456.38 | 89.02 | 3367.36 | 34116.58 |
| 160 | 2037-09 | 3456.38 | 81.03 | 3375.35 | 30741.22 |
| 161 | 2037-10 | 3456.38 | 73.01 | 3383.37 | 27357.85 |
| 162 | 2037-11 | 3456.38 | 64.97 | 3391.41 | 23966.45 |
| 163 | 2037-12 | 3456.38 | 56.92 | 3399.46 | 20566.99 |
| 164 | 2038-01 | 3456.38 | 48.85 | 3407.53 | 17159.45 |
| 165 | 2038-02 | 3456.38 | 40.75 | 3415.63 | 13743.82 |
| 166 | 2038-03 | 3456.38 | 32.64 | 3423.74 | 10320.08 |
| 167 | 2038-04 | 3456.38 | 24.51 | 3431.87 | 6888.21 |
| 168 | 2038-05 | 3456.38 | 16.36 | 3440.02 | 3448.19 |
| 169 | 2038-06 | 3456.38 | 8.19 | 3448.19 | 0.00 |
等额本金还款方式：
贷款总额：48.07万
还款月数：14年1个月
首月还款：3985.76元
每月递减：6.75元
利息总额：9.7万
本息合计：57.77万
节省利息：6427.94元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 3985.76 | 1141.58 | 2844.18 | 477821.82 |
| 2 | 2024-07 | 3979.00 | 1134.83 | 2844.18 | 474977.64 |
| 3 | 2024-08 | 3972.25 | 1128.07 | 2844.18 | 472133.47 |
| 4 | 2024-09 | 3965.49 | 1121.32 | 2844.18 | 469289.29 |
| 5 | 2024-10 | 3958.74 | 1114.56 | 2844.18 | 466445.11 |
| 6 | 2024-11 | 3951.98 | 1107.81 | 2844.18 | 463600.93 |
| 7 | 2024-12 | 3945.23 | 1101.05 | 2844.18 | 460756.76 |
| 8 | 2025-01 | 3938.47 | 1094.30 | 2844.18 | 457912.58 |
| 9 | 2025-02 | 3931.72 | 1087.54 | 2844.18 | 455068.40 |
| 10 | 2025-03 | 3924.96 | 1080.79 | 2844.18 | 452224.22 |
| 11 | 2025-04 | 3918.21 | 1074.03 | 2844.18 | 449380.05 |
| 12 | 2025-05 | 3911.46 | 1067.28 | 2844.18 | 446535.87 |
| 13 | 2025-06 | 3904.70 | 1060.52 | 2844.18 | 443691.69 |
| 14 | 2025-07 | 3897.95 | 1053.77 | 2844.18 | 440847.51 |
| 15 | 2025-08 | 3891.19 | 1047.01 | 2844.18 | 438003.34 |
| 16 | 2025-09 | 3884.44 | 1040.26 | 2844.18 | 435159.16 |
| 17 | 2025-10 | 3877.68 | 1033.50 | 2844.18 | 432314.98 |
| 18 | 2025-11 | 3870.93 | 1026.75 | 2844.18 | 429470.80 |
| 19 | 2025-12 | 3864.17 | 1019.99 | 2844.18 | 426626.63 |
| 20 | 2026-01 | 3857.42 | 1013.24 | 2844.18 | 423782.45 |
| 21 | 2026-02 | 3850.66 | 1006.48 | 2844.18 | 420938.27 |
| 22 | 2026-03 | 3843.91 | 999.73 | 2844.18 | 418094.09 |
| 23 | 2026-04 | 3837.15 | 992.97 | 2844.18 | 415249.92 |
| 24 | 2026-05 | 3830.40 | 986.22 | 2844.18 | 412405.74 |
| 25 | 2026-06 | 3823.64 | 979.46 | 2844.18 | 409561.56 |
| 26 | 2026-07 | 3816.89 | 972.71 | 2844.18 | 406717.38 |
| 27 | 2026-08 | 3810.13 | 965.95 | 2844.18 | 403873.21 |
| 28 | 2026-09 | 3803.38 | 959.20 | 2844.18 | 401029.03 |
| 29 | 2026-10 | 3796.62 | 952.44 | 2844.18 | 398184.85 |
| 30 | 2026-11 | 3789.87 | 945.69 | 2844.18 | 395340.67 |
| 31 | 2026-12 | 3783.11 | 938.93 | 2844.18 | 392496.50 |
| 32 | 2027-01 | 3776.36 | 932.18 | 2844.18 | 389652.32 |
| 33 | 2027-02 | 3769.60 | 925.42 | 2844.18 | 386808.14 |
| 34 | 2027-03 | 3762.85 | 918.67 | 2844.18 | 383963.96 |
| 35 | 2027-04 | 3756.09 | 911.91 | 2844.18 | 381119.79 |
| 36 | 2027-05 | 3749.34 | 905.16 | 2844.18 | 378275.61 |
| 37 | 2027-06 | 3742.58 | 898.40 | 2844.18 | 375431.43 |
| 38 | 2027-07 | 3735.83 | 891.65 | 2844.18 | 372587.25 |
| 39 | 2027-08 | 3729.07 | 884.89 | 2844.18 | 369743.08 |
| 40 | 2027-09 | 3722.32 | 878.14 | 2844.18 | 366898.90 |
| 41 | 2027-10 | 3715.56 | 871.38 | 2844.18 | 364054.72 |
| 42 | 2027-11 | 3708.81 | 864.63 | 2844.18 | 361210.54 |
| 43 | 2027-12 | 3702.05 | 857.88 | 2844.18 | 358366.37 |
| 44 | 2028-01 | 3695.30 | 851.12 | 2844.18 | 355522.19 |
| 45 | 2028-02 | 3688.54 | 844.37 | 2844.18 | 352678.01 |
| 46 | 2028-03 | 3681.79 | 837.61 | 2844.18 | 349833.83 |
| 47 | 2028-04 | 3675.03 | 830.86 | 2844.18 | 346989.66 |
| 48 | 2028-05 | 3668.28 | 824.10 | 2844.18 | 344145.48 |
| 49 | 2028-06 | 3661.52 | 817.35 | 2844.18 | 341301.30 |
| 50 | 2028-07 | 3654.77 | 810.59 | 2844.18 | 338457.12 |
| 51 | 2028-08 | 3648.01 | 803.84 | 2844.18 | 335612.95 |
| 52 | 2028-09 | 3641.26 | 797.08 | 2844.18 | 332768.77 |
| 53 | 2028-10 | 3634.50 | 790.33 | 2844.18 | 329924.59 |
| 54 | 2028-11 | 3627.75 | 783.57 | 2844.18 | 327080.41 |
| 55 | 2028-12 | 3620.99 | 776.82 | 2844.18 | 324236.24 |
| 56 | 2029-01 | 3614.24 | 770.06 | 2844.18 | 321392.06 |
| 57 | 2029-02 | 3607.48 | 763.31 | 2844.18 | 318547.88 |
| 58 | 2029-03 | 3600.73 | 756.55 | 2844.18 | 315703.70 |
| 59 | 2029-04 | 3593.97 | 749.80 | 2844.18 | 312859.53 |
| 60 | 2029-05 | 3587.22 | 743.04 | 2844.18 | 310015.35 |
| 61 | 2029-06 | 3580.46 | 736.29 | 2844.18 | 307171.17 |
| 62 | 2029-07 | 3573.71 | 729.53 | 2844.18 | 304326.99 |
| 63 | 2029-08 | 3566.95 | 722.78 | 2844.18 | 301482.82 |
| 64 | 2029-09 | 3560.20 | 716.02 | 2844.18 | 298638.64 |
| 65 | 2029-10 | 3553.44 | 709.27 | 2844.18 | 295794.46 |
| 66 | 2029-11 | 3546.69 | 702.51 | 2844.18 | 292950.28 |
| 67 | 2029-12 | 3539.93 | 695.76 | 2844.18 | 290106.11 |
| 68 | 2030-01 | 3533.18 | 689.00 | 2844.18 | 287261.93 |
| 69 | 2030-02 | 3526.42 | 682.25 | 2844.18 | 284417.75 |
| 70 | 2030-03 | 3519.67 | 675.49 | 2844.18 | 281573.57 |
| 71 | 2030-04 | 3512.91 | 668.74 | 2844.18 | 278729.40 |
| 72 | 2030-05 | 3506.16 | 661.98 | 2844.18 | 275885.22 |
| 73 | 2030-06 | 3499.40 | 655.23 | 2844.18 | 273041.04 |
| 74 | 2030-07 | 3492.65 | 648.47 | 2844.18 | 270196.86 |
| 75 | 2030-08 | 3485.90 | 641.72 | 2844.18 | 267352.69 |
| 76 | 2030-09 | 3479.14 | 634.96 | 2844.18 | 264508.51 |
| 77 | 2030-10 | 3472.39 | 628.21 | 2844.18 | 261664.33 |
| 78 | 2030-11 | 3465.63 | 621.45 | 2844.18 | 258820.15 |
| 79 | 2030-12 | 3458.88 | 614.70 | 2844.18 | 255975.98 |
| 80 | 2031-01 | 3452.12 | 607.94 | 2844.18 | 253131.80 |
| 81 | 2031-02 | 3445.37 | 601.19 | 2844.18 | 250287.62 |
| 82 | 2031-03 | 3438.61 | 594.43 | 2844.18 | 247443.44 |
| 83 | 2031-04 | 3431.86 | 587.68 | 2844.18 | 244599.27 |
| 84 | 2031-05 | 3425.10 | 580.92 | 2844.18 | 241755.09 |
| 85 | 2031-06 | 3418.35 | 574.17 | 2844.18 | 238910.91 |
| 86 | 2031-07 | 3411.59 | 567.41 | 2844.18 | 236066.73 |
| 87 | 2031-08 | 3404.84 | 560.66 | 2844.18 | 233222.56 |
| 88 | 2031-09 | 3398.08 | 553.90 | 2844.18 | 230378.38 |
| 89 | 2031-10 | 3391.33 | 547.15 | 2844.18 | 227534.20 |
| 90 | 2031-11 | 3384.57 | 540.39 | 2844.18 | 224690.02 |
| 91 | 2031-12 | 3377.82 | 533.64 | 2844.18 | 221845.85 |
| 92 | 2032-01 | 3371.06 | 526.88 | 2844.18 | 219001.67 |
| 93 | 2032-02 | 3364.31 | 520.13 | 2844.18 | 216157.49 |
| 94 | 2032-03 | 3357.55 | 513.37 | 2844.18 | 213313.31 |
| 95 | 2032-04 | 3350.80 | 506.62 | 2844.18 | 210469.14 |
| 96 | 2032-05 | 3344.04 | 499.86 | 2844.18 | 207624.96 |
| 97 | 2032-06 | 3337.29 | 493.11 | 2844.18 | 204780.78 |
| 98 | 2032-07 | 3330.53 | 486.35 | 2844.18 | 201936.60 |
| 99 | 2032-08 | 3323.78 | 479.60 | 2844.18 | 199092.43 |
| 100 | 2032-09 | 3317.02 | 472.84 | 2844.18 | 196248.25 |
| 101 | 2032-10 | 3310.27 | 466.09 | 2844.18 | 193404.07 |
| 102 | 2032-11 | 3303.51 | 459.33 | 2844.18 | 190559.89 |
| 103 | 2032-12 | 3296.76 | 452.58 | 2844.18 | 187715.72 |
| 104 | 2033-01 | 3290.00 | 445.82 | 2844.18 | 184871.54 |
| 105 | 2033-02 | 3283.25 | 439.07 | 2844.18 | 182027.36 |
| 106 | 2033-03 | 3276.49 | 432.31 | 2844.18 | 179183.18 |
| 107 | 2033-04 | 3269.74 | 425.56 | 2844.18 | 176339.01 |
| 108 | 2033-05 | 3262.98 | 418.81 | 2844.18 | 173494.83 |
| 109 | 2033-06 | 3256.23 | 412.05 | 2844.18 | 170650.65 |
| 110 | 2033-07 | 3249.47 | 405.30 | 2844.18 | 167806.47 |
| 111 | 2033-08 | 3242.72 | 398.54 | 2844.18 | 164962.30 |
| 112 | 2033-09 | 3235.96 | 391.79 | 2844.18 | 162118.12 |
| 113 | 2033-10 | 3229.21 | 385.03 | 2844.18 | 159273.94 |
| 114 | 2033-11 | 3222.45 | 378.28 | 2844.18 | 156429.76 |
| 115 | 2033-12 | 3215.70 | 371.52 | 2844.18 | 153585.59 |
| 116 | 2034-01 | 3208.94 | 364.77 | 2844.18 | 150741.41 |
| 117 | 2034-02 | 3202.19 | 358.01 | 2844.18 | 147897.23 |
| 118 | 2034-03 | 3195.43 | 351.26 | 2844.18 | 145053.05 |
| 119 | 2034-04 | 3188.68 | 344.50 | 2844.18 | 142208.88 |
| 120 | 2034-05 | 3181.92 | 337.75 | 2844.18 | 139364.70 |
| 121 | 2034-06 | 3175.17 | 330.99 | 2844.18 | 136520.52 |
| 122 | 2034-07 | 3168.41 | 324.24 | 2844.18 | 133676.34 |
| 123 | 2034-08 | 3161.66 | 317.48 | 2844.18 | 130832.17 |
| 124 | 2034-09 | 3154.90 | 310.73 | 2844.18 | 127987.99 |
| 125 | 2034-10 | 3148.15 | 303.97 | 2844.18 | 125143.81 |
| 126 | 2034-11 | 3141.39 | 297.22 | 2844.18 | 122299.63 |
| 127 | 2034-12 | 3134.64 | 290.46 | 2844.18 | 119455.46 |
| 128 | 2035-01 | 3127.88 | 283.71 | 2844.18 | 116611.28 |
| 129 | 2035-02 | 3121.13 | 276.95 | 2844.18 | 113767.10 |
| 130 | 2035-03 | 3114.37 | 270.20 | 2844.18 | 110922.92 |
| 131 | 2035-04 | 3107.62 | 263.44 | 2844.18 | 108078.75 |
| 132 | 2035-05 | 3100.86 | 256.69 | 2844.18 | 105234.57 |
| 133 | 2035-06 | 3094.11 | 249.93 | 2844.18 | 102390.39 |
| 134 | 2035-07 | 3087.35 | 243.18 | 2844.18 | 99546.21 |
| 135 | 2035-08 | 3080.60 | 236.42 | 2844.18 | 96702.04 |
| 136 | 2035-09 | 3073.84 | 229.67 | 2844.18 | 93857.86 |
| 137 | 2035-10 | 3067.09 | 222.91 | 2844.18 | 91013.68 |
| 138 | 2035-11 | 3060.34 | 216.16 | 2844.18 | 88169.50 |
| 139 | 2035-12 | 3053.58 | 209.40 | 2844.18 | 85325.33 |
| 140 | 2036-01 | 3046.83 | 202.65 | 2844.18 | 82481.15 |
| 141 | 2036-02 | 3040.07 | 195.89 | 2844.18 | 79636.97 |
| 142 | 2036-03 | 3033.32 | 189.14 | 2844.18 | 76792.79 |
| 143 | 2036-04 | 3026.56 | 182.38 | 2844.18 | 73948.62 |
| 144 | 2036-05 | 3019.81 | 175.63 | 2844.18 | 71104.44 |
| 145 | 2036-06 | 3013.05 | 168.87 | 2844.18 | 68260.26 |
| 146 | 2036-07 | 3006.30 | 162.12 | 2844.18 | 65416.08 |
| 147 | 2036-08 | 2999.54 | 155.36 | 2844.18 | 62571.91 |
| 148 | 2036-09 | 2992.79 | 148.61 | 2844.18 | 59727.73 |
| 149 | 2036-10 | 2986.03 | 141.85 | 2844.18 | 56883.55 |
| 150 | 2036-11 | 2979.28 | 135.10 | 2844.18 | 54039.37 |
| 151 | 2036-12 | 2972.52 | 128.34 | 2844.18 | 51195.20 |
| 152 | 2037-01 | 2965.77 | 121.59 | 2844.18 | 48351.02 |
| 153 | 2037-02 | 2959.01 | 114.83 | 2844.18 | 45506.84 |
| 154 | 2037-03 | 2952.26 | 108.08 | 2844.18 | 42662.66 |
| 155 | 2037-04 | 2945.50 | 101.32 | 2844.18 | 39818.49 |
| 156 | 2037-05 | 2938.75 | 94.57 | 2844.18 | 36974.31 |
| 157 | 2037-06 | 2931.99 | 87.81 | 2844.18 | 34130.13 |
| 158 | 2037-07 | 2925.24 | 81.06 | 2844.18 | 31285.95 |
| 159 | 2037-08 | 2918.48 | 74.30 | 2844.18 | 28441.78 |
| 160 | 2037-09 | 2911.73 | 67.55 | 2844.18 | 25597.60 |
| 161 | 2037-10 | 2904.97 | 60.79 | 2844.18 | 22753.42 |
| 162 | 2037-11 | 2898.22 | 54.04 | 2844.18 | 19909.24 |
| 163 | 2037-12 | 2891.46 | 47.28 | 2844.18 | 17065.07 |
| 164 | 2038-01 | 2884.71 | 40.53 | 2844.18 | 14220.89 |
| 165 | 2038-02 | 2877.95 | 33.77 | 2844.18 | 11376.71 |
| 166 | 2038-03 | 2871.20 | 27.02 | 2844.18 | 8532.53 |
| 167 | 2038-04 | 2864.44 | 20.26 | 2844.18 | 5688.36 |
| 168 | 2038-05 | 2857.69 | 13.51 | 2844.18 | 2844.18 |
| 169 | 2038-06 | 2850.93 | 6.75 | 2844.18 | 0.00 |